INDT
Indus Realty Trust Inc
Price:  
66.99 
USD
Volume:  
258,587.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INDT WACC - Weighted Average Cost of Capital

The WACC of Indus Realty Trust Inc (INDT) is 8.2%.

The Cost of Equity of Indus Realty Trust Inc (INDT) is 7.20%.
The Cost of Debt of Indus Realty Trust Inc (INDT) is 13.95%.

Range Selected
Cost of equity 5.80% - 8.60% 7.20%
Tax rate 3.70% - 14.40% 9.05%
Cost of debt 4.00% - 23.90% 13.95%
WACC 5.4% - 11.0% 8.2%
WACC

INDT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.42 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.60%
Tax rate 3.70% 14.40%
Debt/Equity ratio 0.25 0.25
Cost of debt 4.00% 23.90%
After-tax WACC 5.4% 11.0%
Selected WACC 8.2%